459408

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$52,601

Cash Investment

$52,587

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$198,280
Buyer's Premium
Purchase Closing Costs
$4,093
Loan Points
$4,164
Loan Closing Costs
$4,687
Total Acquisition Cost
$211,225
Initial Loan Funding
$158,624
Cash Required to Close
$52,601
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,601

Loan Terms
Initial Loan Funding
$158,624
Rehab Loan Funding
$49,600
Total Loan Commitment
$208,224
Points
$4,164
Loan Closing Costs
$4,687
Interest Carry
$10,498
Total Financing Cost
$19,350

Closing Costs
Deed/Transfer Tax - County
%
$1,705
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,388
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,093
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$872
Misc.
Total Loan Closing
$4,687

Residual
As Repaired Value (ARV)
$347,000
Sale Costs
%
$20,820
Property Taxes
%
$1,834
Property Insurance
%
$436
Interest Carry - Purchase Loan Funding
$8,328
Interest Carry - Rehab Loan Funding
$2,170
Net Exit Price
$313,412
Cash Investment
$52,601
Loan payoff
$208,224
Estimated Profit
$52,587
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.